Merger Analysis with Terminal Values Assignment

Merger Analysis with Terminal values The Aldebron Motor Company is considering acquiring Arcturus Gear Works Inc. and has made a three-year projection of the firm's financial statements, including the following revenue and earnings estimate. Period O is the current year and not part of the forecast. Al dolor figures are in millions, except per share amounts. Year Revenue Net Income 0 $1.500 95 1 $1,650 106 2 3 SUBS $2,000 117 130 Aldebron expects that synergies will net $10 million after-tax per year. It also expects that cash equal to depreciation will have to be reinvested to keep Arcturus's plant operating efficiently and that 60% of the remaining cash generated by operations will need to be invested in growth opportunities. Otherwise, the balance sheet will remain relatively unchanged. Results beyond three years become increasingly difficult to forecast in any detail, so Aldebron's plan simply assumes a 6% annual growth in all of the target's figures after the third year. Currently, 90-day Treasury bills are yielding 7% and the market returns 12% on an average stock, Arcturus's beta is 1.8, and the firm has 20 million shares of stock outstanding, which closed at $19 a share yesterday. How much should Aldebron be willing to pay for Arcturus's stock? Discuss the quality of the estimate SOLUTION: First we'll compute the appropriate discount rate for present value calculations. Recall that the target's return on equity is the appropriate rate. We'l estimate that using the capital pricing model (CAPM)approach (see Chapter 9 page 424). The SML yields the following kxk+kk) -7% + (12%-7%) 18 16% Next we complete the rough cash flow estimate for the target for the first three years, using the information given. ARCTURUS GEAR WORKS, INC. ESTIMATED CASH FLOWS (S MILLIONS) Year $LSOO Revenue $1650 $815 52.000 95 106 $ 11 5 Net income (unmerged) 130 0 10 Synergies 0 $ Net income/cash flow (merged) $ 105 $ 116 $ 127 Reinvested (60%) (63) (70) (76) Free cash flow to Aldebron $ 42 5 46 5 51 “We haven't added back depreciation because of our assumption that cash equal to the amount must be reinvested to maintain the plant Cash flows after the periods planned in detail are often summarized in a single terminal value assumption. We discussed terminal values in Chapter 11, page 495. In this case, Aldebron is assuming that the last year's flow, $56 million, will grow at 6% per year indefinitely The value of a known payment that will grow at a known rate can be calculated using the constant growth (Gordon) stock valuation model we studied in Chapter 8 (page 356).

Recall Equation 8.10. Doll +9) PK-9 In this application, we'll rewrite the equation, replacing P, with the terminal value (TV) we're looking for while D, becomes the year 3 cash flow, which we'll call c. We' ve already calculated the discount rate, k, and is the growth rate assumed after year 3 (5 million). Ty + 9) K-9 -$594 96( LOG) 16-06 Hence, the cash flow stream in our capitbudgeting calculation is as follows (SM) Year $46 $51 $ 56 Operating cash flow Terminal value Total 594 $46 $$650 Notice how large the terminal value is compared to the three annual cash flows. This is not unusual. Next we'll take the present value of the entire stream at the discount rate we calculated earlier. To make a point, later on, we'll keep the three-year forecast and the terminal value calculation separate (5 million). PV = $46[PVF] + $51[PVF] + $56[PVF] + $594[PVF] PV – $466.8621) + $517432) + $5666407) + $594C.6407) PV = $113 + $381 PV5494 This procedure indicates that Arcturus is worth about $494 million to Aldebron. Notice that approximately three-quarters of this figure comes from the terminal value assumption In other words, the absolute maximum that Aldebron should consider paying for Arcturus is $494 million, which, if there are 20 million shares outstanding, is $24.70 per share. If the stock is currently selling at $19.00, this represents a 30.0% premium over its market price calculated as follows: (524.70 – $19.00)/519.00 – 30.0% The Quality of the Estimate It's important to understand how arbitrary the valuation process we've just illustrated can be especially the terminal value calculation. Even though it represents the period about which we know the least the distant future), the terminal value accounts for fully three-quarters of the..Get Accounting homework help today

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Australia Assessments
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Military
Excellent job
Customer 456821, June 30th, 2022
Nursing
Thank you so much for the great paper!
Customer 454007, May 31st, 2020
Aviation
Great job on the revision. Rating reflects the revision after upgrading the writer. Previous tutor's assistance was not very good at all. I am still very happy with the assistance provided by the tutor and the support team.
Customer 454145, April 5th, 2020
community health
Thank you!!!
Customer 463301, September 1st, 2022
Medical terminology
Thank you so much
Customer 454783, April 15th, 2022
Home Repair & Home Maintenance
Well researched paper
Customer 463473, November 4th, 2022
Psychology
This well done
Customer 452763, November 26th, 2021
History
The work is really good and even better than I could have imagined.
Customer 454439, June 12th, 2020
English 101
Always use Grammarly before submitting your papers.
Customer 462495, April 6th, 2022
Business Studies
Great
Customer 453413, February 27th, 2020
History
good!!
Customer 462657, March 6th, 2022
English 101
Good work.
Customer 453625, May 25th, 2022
11,595
Customer reviews in total
96%
Current satisfaction rate
3 pages
Average paper length
37%
Customers referred by a friend
OUR GIFT TO YOU
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat